[MPI] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- 11.28%

YoY- 0.47%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	1,762,340	1,564,600	1,545,532	1,565,720	1,476,388	1,487,942	1,522,701	10.20%
YoY %	12.64%	1.23%	-1.29%	6.05%	-0.78%	-2.28%	-	-
Horiz. %	115.74%	102.75%	101.50%	102.83%	96.96%	97.72%	100.00%	-
PBT	292,340	211,462	198,677	229,574	197,228	189,792	198,530	29.34%
YoY %	38.25%	6.44%	-13.46%	16.40%	3.92%	-4.40%	-	-
Horiz. %	147.25%	106.51%	100.07%	115.64%	99.34%	95.60%	100.00%	-
Tax	-29,204	-32,708	-34,456	-35,676	-23,692	-29,773	-32,750	-7.33%
YoY %	10.71%	5.07%	3.42%	-50.58%	20.42%	9.09%	-	-
Horiz. %	89.17%	99.87%	105.21%	108.93%	72.34%	90.91%	100.00%	-
NP	263,136	178,754	164,221	193,898	173,536	160,019	165,780	35.95%
YoY %	47.21%	8.85%	-15.31%	11.73%	8.45%	-3.48%	-	-
Horiz. %	158.73%	107.83%	99.06%	116.96%	104.68%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,232	152,989	138,592	163,780	147,172	128,328	131,026	41.65%
YoY %	44.61%	10.39%	-15.38%	11.28%	14.68%	-2.06%	-	-
Horiz. %	168.85%	116.76%	105.77%	125.00%	112.32%	97.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.99%	15.47%	17.34%	15.54%	12.01%	15.69%	16.50%	-
YoY %	-35.42%	-10.78%	11.58%	29.39%	-23.45%	-4.91%	-	-
Horiz. %	60.55%	93.76%	105.09%	94.18%	72.79%	95.09%	100.00%	-
Total Cost	1,499,204	1,385,846	1,381,310	1,371,822	1,302,852	1,327,923	1,356,921	6.85%
YoY %	8.18%	0.33%	0.69%	5.29%	-1.89%	-2.14%	-	-
Horiz. %	110.49%	102.13%	101.80%	101.10%	96.02%	97.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	1,273,207	11.83%
YoY %	9.16%	1.44%	2.70%	2.05%	2.25%	-0.29%	-	-
Horiz. %	118.32%	108.39%	106.85%	104.04%	101.95%	99.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	78,873	51,465	68,496	38,011	76,022	51,315	68,411	9.92%
YoY %	53.26%	-24.86%	80.20%	-50.00%	48.15%	-24.99%	-	-
Horiz. %	115.29%	75.23%	100.12%	55.56%	111.13%	75.01%	100.00%	-
Div Payout %	35.65%	33.64%	49.42%	23.21%	51.66%	39.99%	52.21%	-
YoY %	5.98%	-31.93%	112.93%	-55.07%	29.18%	-23.41%	-	-
Horiz. %	68.28%	64.43%	94.66%	44.46%	98.95%	76.59%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	1,273,207	11.83%
YoY %	9.16%	1.44%	2.70%	2.05%	2.25%	-0.29%	-	-
Horiz. %	118.32%	108.39%	106.85%	104.04%	101.95%	99.71%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	14.93%	11.42%	10.63%	12.38%	11.75%	10.75%	10.89%	-
YoY %	30.74%	7.43%	-14.14%	5.36%	9.30%	-1.29%	-	-
Horiz. %	137.10%	104.87%	97.61%	113.68%	107.90%	98.71%	100.00%	-
ROE	14.69%	11.09%	10.19%	12.36%	11.34%	10.11%	10.29%	-
YoY %	32.46%	8.83%	-17.56%	8.99%	12.17%	-1.75%	-	-
Horiz. %	142.76%	107.77%	99.03%	120.12%	110.20%	98.25%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	893.75	820.83	812.29	823.82	776.82	782.90	801.29	7.53%
YoY %	8.88%	1.05%	-1.40%	6.05%	-0.78%	-2.30%	-	-
Horiz. %	111.54%	102.44%	101.37%	102.81%	96.95%	97.70%	100.00%	-
EPS	112.20	80.42	72.89	86.18	77.44	67.53	68.96	38.21%
YoY %	39.52%	10.33%	-15.42%	11.29%	14.67%	-2.07%	-	-
Horiz. %	162.70%	116.62%	105.70%	124.97%	112.30%	97.93%	100.00%	-
DPS	40.00	27.00	36.00	20.00	40.00	27.00	36.00	7.25%
YoY %	48.15%	-25.00%	80.00%	-50.00%	48.15%	-25.00%	-	-
Horiz. %	111.11%	75.00%	100.00%	55.56%	111.11%	75.00%	100.00%	-
NAPS	7.64	7.24	7.15	6.97	6.83	6.68	6.70	9.12%
YoY %	5.52%	1.26%	2.58%	2.05%	2.25%	-0.30%	-	-
Horiz. %	114.03%	108.06%	106.72%	104.03%	101.94%	99.70%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	839.67	745.46	736.37	745.99	703.43	708.94	725.50	10.20%
YoY %	12.64%	1.23%	-1.29%	6.05%	-0.78%	-2.28%	-	-
Horiz. %	115.74%	102.75%	101.50%	102.82%	96.96%	97.72%	100.00%	-
EPS	105.41	72.89	66.03	78.03	70.12	61.14	62.43	41.65%
YoY %	44.62%	10.39%	-15.38%	11.28%	14.69%	-2.07%	-	-
Horiz. %	168.85%	116.75%	105.77%	124.99%	112.32%	97.93%	100.00%	-
DPS	37.58	24.52	32.64	18.11	36.22	24.45	32.59	9.93%
YoY %	53.26%	-24.88%	80.23%	-50.00%	48.14%	-24.98%	-	-
Horiz. %	115.31%	75.24%	100.15%	55.57%	111.14%	75.02%	100.00%	-
NAPS	7.1777	6.5752	6.4818	6.3115	6.1848	6.0489	6.0662	11.83%
YoY %	9.16%	1.44%	2.70%	2.05%	2.25%	-0.29%	-	-
Horiz. %	118.32%	108.39%	106.85%	104.04%	101.96%	99.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	18.80	11.00	9.15	11.44	9.14	9.22	10.00	-
P/RPS	2.10	1.34	1.13	1.39	1.18	1.18	1.25	41.18%
YoY %	56.72%	18.58%	-18.71%	17.80%	0.00%	-5.60%	-	-
Horiz. %	168.00%	107.20%	90.40%	111.20%	94.40%	94.40%	100.00%	-
P/EPS	16.76	13.71	12.56	13.28	11.80	13.65	14.50	10.10%
YoY %	22.25%	9.16%	-5.42%	12.54%	-13.55%	-5.86%	-	-
Horiz. %	115.59%	94.55%	86.62%	91.59%	81.38%	94.14%	100.00%	-
EY	5.97	7.30	7.96	7.53	8.47	7.32	6.90	-9.17%
YoY %	-18.22%	-8.29%	5.71%	-11.10%	15.71%	6.09%	-	-
Horiz. %	86.52%	105.80%	115.36%	109.13%	122.75%	106.09%	100.00%	-
DY	2.13	2.45	3.93	1.75	4.38	2.93	3.60	-29.45%
YoY %	-13.06%	-37.66%	124.57%	-60.05%	49.49%	-18.61%	-	-
Horiz. %	59.17%	68.06%	109.17%	48.61%	121.67%	81.39%	100.00%	-
P/NAPS	2.46	1.52	1.28	1.64	1.34	1.38	1.49	39.56%
YoY %	61.84%	18.75%	-21.95%	22.39%	-2.90%	-7.38%	-	-
Horiz. %	165.10%	102.01%	85.91%	110.07%	89.93%	92.62%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	24/05/19	-
Price	23.60	15.70	10.92	11.20	11.00	8.57	8.80	-
P/RPS	2.64	1.91	1.34	1.36	1.42	1.09	1.10	78.97%
YoY %	38.22%	42.54%	-1.47%	-4.23%	30.28%	-0.91%	-	-
Horiz. %	240.00%	173.64%	121.82%	123.64%	129.09%	99.09%	100.00%	-
P/EPS	21.03	19.56	14.99	13.00	14.21	12.69	12.76	39.40%
YoY %	7.52%	30.49%	15.31%	-8.52%	11.98%	-0.55%	-	-
Horiz. %	164.81%	153.29%	117.48%	101.88%	111.36%	99.45%	100.00%	-
EY	4.75	5.11	6.67	7.69	7.04	7.88	7.84	-28.33%
YoY %	-7.05%	-23.39%	-13.26%	9.23%	-10.66%	0.51%	-	-
Horiz. %	60.59%	65.18%	85.08%	98.09%	89.80%	100.51%	100.00%	-
DY	1.69	1.72	3.30	1.79	3.64	3.15	4.09	-44.43%
YoY %	-1.74%	-47.88%	84.36%	-50.82%	15.56%	-22.98%	-	-
Horiz. %	41.32%	42.05%	80.68%	43.77%	89.00%	77.02%	100.00%	-
P/NAPS	3.09	2.17	1.53	1.61	1.61	1.28	1.31	76.92%
YoY %	42.40%	41.83%	-4.97%	0.00%	25.78%	-2.29%	-	-
Horiz. %	235.88%	165.65%	116.79%	122.90%	122.90%	97.71%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos